| Revenue | DKK 3,4M | +13% |
| EBITDA | DKK 1,9M | +23% |
| Net profit | DKK 1,2M | +35% |
| Total assets | DKK 3,6M | +20% |
| Equity | DKK 2,6M | +32% |
| Employees | 25 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 508 | 1.535 | 1.698 | 2.372 | 2.540 | 3.005 | 3.959 | 3.348 | 2.631 | 2.248 | 2.471 | 3.037 | 3.421 |
| Staff expenses | -597 | -1.383 | -1.179 | -1.171 | -1.285 | -1.345 | -1.553 | -1.493 | -1.505 | -1.528 | -1.585 | -1.518 | -1.562 |
| EBITDA | -89 | 152 | 518 | 1.201 | 1.255 | 1.660 | 2.406 | 1.855 | 1.126 | 581 | 849 | 1.514 | 1.858 |
| Depreciation & amort. | -199 | -370 | -378 | -381 | -367 | -505 | -565 | -541 | -411 | -410 | -374 | -347 | -251 |
| EBIT | -288 | -219 | 140 | 820 | 888 | 1.155 | 1.841 | 1.314 | 715 | 171 | 475 | 1.167 | 1.608 |
| Net financials | -106 | -151 | -134 | -110 | -51 | -52 | -48 | -85 | 11 | -9 | -5 | 3 | -26 |
| Profit before tax | -394 | -369 | 6 | 710 | 837 | 1.103 | 1.794 | 1.229 | 726 | 162 | 470 | 1.170 | 1.582 |
| Tax | -95 | -88 | 13 | 159 | 182 | 243 | 395 | 281 | 159 | 36 | 104 | 257 | 348 |
| Net profit | -298 | -281 | -7 | 552 | 655 | 860 | 1.398 | 948 | 567 | 126 | 366 | 913 | 1.234 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.266 | 2.552 | 2.217 | 2.260 | 1.998 | 2.652 | 4.140 | 2.995 | 2.625 | 2.314 | 2.707 | 2.974 | 3.558 |
| Equity | -218 | -499 | -506 | 46 | 701 | 1.061 | 1.959 | 1.907 | 1.673 | 1.500 | 1.745 | 1.958 | 2.592 |
| Long-term debt | 2.733 | 2.476 | 1.339 | 592 | 67 | 400 | 662 | 89 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 752 | 575 | 1.384 | 1.567 | 1.177 | 1.095 | 1.393 | 884 | 846 | 731 | 912 | 1.004 | 960 |
| Total debt | 3.484 | 3.051 | 2.723 | 2.159 | 1.244 | 1.495 | 2.055 | 973 | 846 | 731 | 912 | 1.004 | 960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2012 | — | — |
FW Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FP HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Mosborg Svane | Founder | 0 companies |
| Fritz Walther Pedersen | Chief Executive Officer | 0 companies |